0.295
Revenue¥B
0.941
1.011
1.086
1.182
1.264
1.407
1.536
1.691
1.867
2.022
0.304
9.85%
9.02%
30
14.25
Revenue growth%
24.89
23.33
26.08
25.43
23.85
22.88
24.77
24.02
21.39
18.71
25.54
22.88
23.93
16
24.16
Gross margin%
6.77
9.10
10.10
9.32
6.32
8.79
10.07
8.70
6.91
6.76
27.95
8.70
8.74
47
8.91
Operating margin%
25.68
26.32
23.70
25.83
24.24
24.69
26.05
23.12
20.73
18.69
5.65
23.12
24.47
9
12.53
Net margin%
30.87
33.46
32.03
31.72
31.50
29.54
27.09
28.01
27.85
28.24
10.93
28.01
30.20
56
21.36
P/E ratio (avg)x
12.57
12.97
13.21
12.11
13.12
12.84
13.40
13.15
13.67
14.03
28.03
13.40
13.14
64
36.79
EV/EBITx
37.18
40.12
37.90
40.09
41.07
43.54
45.27
50.88
48.50
45.14
21.29
45.27
42.30
55
26.57
FCF yield (avg)%
15.48
14.36
14.43
13.92
16.00
17.47
18.65
19.07
20.99
21.39
13.97
19.07
16.73
31
25.27
FCF margin%
14.11
15.65
16.49
14.92
17.79
15.04
12.26
14.03
12.65
10.70
13.90
12.65
14.52
15
0.775
FCF / Net incomex
0.648
0.623
0.600
0.587
0.667
0.734
0.816
0.849
0.939
1.029
0.522
0.849
0.701
60
20.63
ROIC%
9.85
10.00
10.77
10.04
12.14
12.53
11.75
14.36
14.43
13.06
5.55
13.06
11.94
45
13.02
Return on equity%
3.57
6.02
5.06
3.61
3.24
0.59
0.40
0.40
0.40
2.50
13.73
0.40
2.87
86
27.37
Return on assets%
20.90
18.43
18.75
21.12
21.06
20.39
19.57
18.14
19.21
20.39
7.93
19.57
19.98
34
0.60
EPS¥
0.28
0.25
0.26
0.25
0.25
0.23
0.23
0.22
0.21
0.21
0.66
(2.70%)
(2.04%)
—
18.73
EPS growth%
14.78
12.36
9.45
11.82
13.55
10.72
12.17
13.97
12.85
15.84
15.08
12.85
12.61
6
0.25
Bookvalue per sh¥
0.61
0.66
0.65
0.59
0.61
0.56
0.57
0.52
0.46
0.40
0.17
(8.19%)
(5.19%)
—
0.76
FCF per share¥
1.02
1.20
1.25
1.22
1.19
1.33
1.30
1.51
1.81
2.01
0.14
10.97%
6.93%
—
0.69
Dividend per sh¥
0.53
0.62
0.68
0.79
0.75
0.88
0.99
1.00
1.09
1.19
0.38
9.70%
8.18%
—
6.05
Div yield (avg)%
10.96
8.77
7.42
9.31
10.28
12.31
10.09
12.39
14.01
16.43
24.26
12.39
10.62
67
19.78
Payout ratio%
3.87
5.91
8.16
10.71
8.76
7.21
6.78
8.47
9.05
7.37
14.72
7.37
7.77
24
1.410
Shares (diluted)B
2.163
2.344
2.310
2.463
2.590
3.062
2.944
2.851
3.325
3.919
1.465
8.64%
7.15%
9
28.19
Buyback yield%
2.70
0.40
0.40
1.31
3.80
4.44
6.97
7.14
6.68
6.02
3.82
6.68
4.12
7
1.698
D/E ratiox
0.192
0.185
0.191
0.173
0.175
0.183
0.175
0.182
0.203
0.209
0.197
0.183
0.184
84
0.334
Enterprise value¥B
0.160
0.151
0.158
0.175
0.175
0.179
0.172
0.162
0.160
0.179
1.735
0.49%
0.61%
15
0.582
LT debt¥B
0.406
0.425
0.430
0.441
0.436
0.403
0.381
0.364
0.328
0.290
1.181
(7.86%)
(3.26%)
32
Revenue
¥2.022B
9.02%
1.00×
Cost of revenue
¥1.337B
8.86%
0.98×
Operating expenses
¥483.4M
9.04%
1.00×
Goodwill & intangibles
13.15%
Spread over hurdle
(3.05%)